Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.07% first-year return on $75,141 initial cash invested.
-14.07%
Cash On Cash
2.43%
Cap Rate
0.41
DSCR
$1,859
Rent
-$881
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,859 income − $2,740 expenses = $881 out of pocket
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,141
Downpayment
20%
$54,420
Closing costs
1%
$2,721
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,859
Total Expenses
$2,740
Mortgage P&I
73%
$1,358
Property Taxes
21%
$394
Home Insurance
5%
$96
HOA
0%
$0
Property Management
15%
$279
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$465